HomeMy WebLinkAboutSP-22-031 - Supplemental - 1068 Williston Road (3)STATEMENT OF PROBABLE COST
Project Name Multi-Family Building - "PHASE 2A"
Date Prepared:August 12, 2022 Date of Prices:Spring 2021
Project Status:Local Permitting Revisions:
Sheet 1 of 1UNITSUB
KEY ITEM QUANTITY UNIT COST TOTAL REMARKS
Trees*
Mixed Varieties Deciduous Shade Trees 24 EA.$750.00 $18,000.00
Evergreen Trees 3 EA.$95.00 $285.00
Mixed Varieties Shrubs 164 EA $65.00 $10,660.00
Mixed Varieties Ornamental Grasses 24 EA $35.00 $840.00
Virgina Creeper Vines 8 EA $35.00 $280.00
2342 SF $25.00 $58,550.00
brick pavers and concrete sub-base, pricing
reflects delta of $35.00/SF cost of brick and
$10.00/SF cost of concrete
Specialty Landscape Features
Landscape Climbing Trellis 4 EA $4,000.00 $16,000.00
Trellis / Pergola (In Courtyard)1 EA $55,000.00 $55,000.00
Benches 14 EA $1,200.00 $16,800.00
Green Roof - Plant Material 1600 SF $38.00 $60,800.00
Green Roof - Pedestal Paver System 1400 SF $22.00 $30,800.00
Total:$268,015.00
Notes: * - Quantities do not include plant matieral in parking lot landscape islands.
Cost Estimate for Project (Multi-Family Building PHASE 2A)$18,000,000
Landscape Value Requirements
Total Building Construction or
Building Improvment Cost % of Total Construction / Improvement Cost Required Project Costs
$0 - $250,000 3%$7,500
Next $250,000 2%$5,000
Additional over $500,000 1%$175,000
Total Required Landscape Value (Phase 2A):$187,500
Shrubs*
Ornamental Grasses*
Vines
Hardscape
Brick Pavers